Flat
SW1W
1 bed
1 bath
Chantrey House, Eccleston Street SW1W
Initial Investment
£698,549First YearProfit From Rental Income
£24,024
↗ 3%After 5 Years
Change In Property Value
£197,610
↗ 20%After 5 Years
Return On Investment
32%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £50,400 | £51,408 | £52,693 | £54,011 | £55,361 | £263,873 |
| Total Expenses | £46,517 | £46,663 | £46,835 | £47,011 | £47,188 | £234,214 |
| Profit Before Tax | £3,883 | £4,745 | £5,858 | £7,000 | £8,173 | £29,659 |
| Profit After Tax | £3,146 | £3,843 | £4,745 | £5,670 | £6,620 | £24,024 |
| Change In Property Value | £19,900 | £20,298 | £41,408 | £53,830 | £62,174 | £197,610 |
| Net Return | £23,046 | £24,141 | £46,153 | £59,500 | £68,794 | £221,634 |
| Return From Rental Income (%) | 0% | 1% | 1% | 1% | 1% | 3% |
| Total Net Return (%) | 3% | 3% | 7% | 9% | 10% | 32% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change